XML 38 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investment in 111 West 57th Partners LLC (Details)
1 Months Ended 3 Months Ended 6 Months Ended
Jul. 31, 2015
USD ($)
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2014
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
May 31, 2016
USD ($)
Jun. 28, 2013
USD ($)
ft²
Schedule of Equity Method Investments [Line Items]                      
Company's aggregate initial investment                     $ 57,250,000
Company's aggregate initial membership interest percentage                     60.30%
Other members and Sponsor initial investment                     $ 37,750,000
Approximate gross square feet of project | ft²                     346,000
Term of loan         4 years            
Extension option of loan         1 year            
Annaly CRE LLC initial mortgage and acquisition loan repaid             $ 230,000,000        
Distribution attributable to Company's investment $ 11,699,000                    
Distribution retained by the Company, net of amounts repaid to Capital LLC 1,831,000                    
Description of partnership agreement distribution         The JV Agreement and related operating agreements generally provide that all distributable cash shall be distributed as follows: (i) first, 100% to the members in proportion to their percentage interests until Investment LLC has received distributions yielding a 20% internal rate of return as calculated; (ii) second, 100% to the Sponsor as a return of (but not a return on) any additional capital contributions made by the Sponsor on account of manager overruns; and (iii) thereafter, (a) 50% to the members in proportion to their respective percentage interests at the time of such distribution, and (b) 50% to the Sponsor.            
Subordinated participation interest to CEO       10.00%              
Percentage of distribution on company's initial investment to be received prior to CEO receiving percentage distribution       150.00%              
Capital contributed by Capital LLC $ 9,868,000                    
Capital contributions         $ 0            
Valuation of shortfall capital contribution as multiple of amount actually contributed         1.5            
Sponsor calculation of investment LLC aggregate investment percentage after dilution         48.00%            
Difference between the Company's carrying amount and the underlying equity   $ 867,000     $ 867,000            
Impairment on the Company's equity method investments         0            
Assets [Abstract]                      
Real estate held for development, net   635,676,000     635,676,000       $ 563,133,000    
Escrow deposits   9,250,000     9,250,000       9,000,000    
Other assets   14,374,000     14,374,000       6,908,000    
Total assets   659,300,000     659,300,000       579,041,000    
Liabilities [Abstract]                      
Loans payable   518,961,000     518,961,000       441,749,000    
Other liabilities   19,876,000     19,876,000       16,788,000    
Total liabilities   538,837,000     538,837,000       458,537,000    
Equity [Abstract]                      
Total members' equity   120,463,000     120,463,000       120,504,000    
Total liabilities and members' equity   659,300,000     659,300,000       $ 579,041,000    
Income (Loss) [Abstract]                      
Rental income   0 $ 0   0 $ 0          
Expenses   10,000 179,000   41,000 829,000          
Net income (loss)   (10,000) $ (179,000)   (41,000) $ (829,000)          
Minimum [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Additional borrowing required to complete project   60,000,000     60,000,000            
Maximum [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Additional borrowing required to complete project   $ 100,000,000     $ 100,000,000            
Capital LLC [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Percentage of outstanding shares to be owned by CEO         20.00%            
Investment LLC [Member] | Capital LLC [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Terms of distributions to Capital LLC         available cash of Investment LLC will be distributed first to Capital LLC until it has received a 20% internal rate of return (calculated as provided for in the JV Agreement as noted above), second to the Company until it has received 150% of its capital, and; thereafter, available cash is split 10/90 with 10% going to Mr. R.A. Bianco as the subordinated participation interest noted above and 90% going to Capital LLC and the Company pari-passu, with Capital LLC receiving one-half of its pro-rata share based on capital contributed and the Company receiving the balance.            
Line of Credit [Member] | R. A. Bianco [Member]                      
Subsequent Event [Line Items]                      
Maximum borrowing capacity               $ 10,000,000   $ 1,000,000  
AIG [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Financing obtained by 111 W 57th Partners             400,000,000        
Apollo [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Financing obtained by 111 W 57th Partners             $ 325,000,000        
Junior Mezzanine Loan [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Junior mezzanine loan sold by lender to an affiliate of Spruce Capital Partners LLC         $ 25,000,000